(expand)Operating Profit/Loss
2,525,513 GBP2024-01-01 ~ 2024-12-31
-51,306 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
7,257 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
2,419,913 GBP2024-01-01 ~ 2024-12-31
-146,047 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
9,977,813 GBP2024-12-31
8,315,231 GBP2023-12-31
8,898,516 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,778,782 GBP2024-01-01 ~ 2024-12-31
-141,664 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-116,200 GBP2024-01-01 ~ 2024-12-31
-441,621 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
7,090,038 GBP2024-12-31
5,924,968 GBP2023-12-31
Fixed Assets - Investments
4,995 GBP2024-12-31
4,995 GBP2023-12-31
Investment Property
361,785 GBP2024-12-31
Fixed Assets
7,456,818 GBP2024-12-31
5,929,963 GBP2023-12-31
Total Inventories
1,547,056 GBP2024-12-31
932,510 GBP2023-12-31
Debtors
Current
2,242,599 GBP2024-12-31
2,166,682 GBP2023-12-31
Cash at bank and in hand
4,025,288 GBP2024-12-31
3,192,788 GBP2023-12-31
Current Assets
7,814,943 GBP2024-12-31
6,291,980 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,647,932 GBP2024-12-31
-2,148,190 GBP2023-12-31
Net Current Assets/Liabilities
5,167,011 GBP2024-12-31
4,143,790 GBP2023-12-31
Total Assets Less Current Liabilities
12,623,829 GBP2024-12-31
10,073,753 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,493,719 GBP2024-12-31
-910,848 GBP2023-12-31
Net Assets/Liabilities
9,997,913 GBP2024-12-31
8,335,331 GBP2023-12-31
Equity
Called up share capital
79 GBP2024-12-31
79 GBP2023-12-31
Share premium
19,992 GBP2024-12-31
19,992 GBP2023-12-31
Capital redemption reserve
29 GBP2024-12-31
29 GBP2023-12-31
Equity
9,997,913 GBP2024-12-31
8,335,331 GBP2023-12-31
Audit Fees/Expenses
17,000 GBP2024-01-01 ~ 2024-12-31
15,050 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
9,265,074 GBP2024-01-01 ~ 2024-12-31
8,905,196 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
834,588 GBP2024-01-01 ~ 2024-12-31
784,769 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
10,296,939 GBP2024-01-01 ~ 2024-12-31
9,881,484 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
515,980 GBP2024-01-01 ~ 2024-12-31
445,946 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
304,623 GBP2024-01-01 ~ 2024-12-31
-4,383 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
604,978 GBP2024-01-01 ~ 2024-12-31
-34,351 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
116,200 GBP2024-01-01 ~ 2024-12-31
441,621 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,871,453 GBP2024-12-31
2,871,453 GBP2023-12-31
Plant and equipment
4,512,234 GBP2024-12-31
4,759,856 GBP2023-12-31
Motor vehicles
738,878 GBP2024-12-31
634,424 GBP2023-12-31
Furniture and fittings
1,127,819 GBP2024-12-31
988,017 GBP2023-12-31
Office equipment
2,989,925 GBP2024-12-31
2,610,336 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,837,358 GBP2024-12-31
11,864,086 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,009,263 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-250,889 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-183,644 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,466,693 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Other
597,049 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,094,813 GBP2023-12-31
Motor vehicles
253,722 GBP2023-12-31
Furniture and fittings
378,563 GBP2023-12-31
Office equipment
1,168,172 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,939,118 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
418,757 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
151,588 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
1,030,486 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-995,141 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-111,032 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-93,214 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,222,284 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,518,429 GBP2024-12-31
Motor vehicles
236,962 GBP2024-12-31
Furniture and fittings
436,937 GBP2024-12-31
Office equipment
1,368,337 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,747,320 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,684,798 GBP2024-12-31
1,827,605 GBP2023-12-31
Plant and equipment
1,993,805 GBP2024-12-31
1,665,043 GBP2023-12-31
Motor vehicles
501,916 GBP2024-12-31
380,702 GBP2023-12-31
Furniture and fittings
690,882 GBP2024-12-31
609,454 GBP2023-12-31
Office equipment
1,621,588 GBP2024-12-31
1,442,164 GBP2023-12-31
Other
597,049 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
1,451,353 GBP2024-12-31
1,065,800 GBP2023-12-31
Under hire purchased contracts or finance leases, Motor vehicles
404,000 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
378,969 GBP2023-12-31
Under hire purchased contracts or finance leases
3,182,517 GBP2024-12-31
2,575,522 GBP2023-12-31
Raw materials and consumables
1,547,056 GBP2024-12-31
932,510 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
36,457 GBP2024-12-31
129,507 GBP2023-12-31
Other Debtors
Current
49,018 GBP2024-12-31
296,008 GBP2023-12-31
Called-up share capital (not paid)
Current
20,000 GBP2024-12-31
20,000 GBP2023-12-31
Prepayments/Accrued Income
Current
2,137,124 GBP2024-12-31
1,721,167 GBP2023-12-31
Cash and Cash Equivalents
4,025,288 GBP2024-12-31
3,192,788 GBP2023-12-31
Bank Borrowings
Current
186,254 GBP2024-12-31
771,816 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,007,177 GBP2024-12-31
452,806 GBP2023-12-31
Corporation Tax Payable
Current
336,508 GBP2024-12-31
Taxation/Social Security Payable
Current
111,474 GBP2024-12-31
75,425 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
722,492 GBP2024-12-31
570,341 GBP2023-12-31
Other Creditors
Current
84,695 GBP2024-12-31
76,680 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
199,332 GBP2024-12-31
201,122 GBP2023-12-31
Creditors
Current
2,647,932 GBP2024-12-31
2,148,190 GBP2023-12-31
Bank Borrowings
Non-current
493,576 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,000,143 GBP2024-12-31
910,848 GBP2023-12-31
Creditors
Non-current
1,493,719 GBP2024-12-31
910,848 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
186,254 GBP2024-12-31
771,816 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
186,254 GBP2024-12-31
771,816 GBP2023-12-31
Total Borrowings
679,830 GBP2024-12-31
771,816 GBP2023-12-31
Minimum gross finance lease payments owing
1,722,635 GBP2024-12-31
1,481,189 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-304,623 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,132,197 GBP2024-12-31
1,071,282 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
71 shares2024-12-31
71 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
105,000 GBP2024-12-31
88,132 GBP2023-12-31
Between one and five year
420,000 GBP2024-12-31
280,000 GBP2023-12-31
More than five year
1,155,000 GBP2024-12-31
840,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,680,000 GBP2024-12-31
1,208,132 GBP2023-12-31